REI Lense- Airbnb
- Long-Term
- Mid-Term
- New
This property could be a profitable Long-Term investment with a projected 11.8% first-year return on $29,400 initial cash invested.
Cash On Cash
11.8%
Cap Rate
9.19%
Rent
$1,450
Cashflow
$289
Rent Confidence: High
Annual
$17,400
Median
$1,500
Avg
$1,451
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 6.5%
Mortgage Duration 30yr.
Cash To Invest
Total $29,400
Downpayment 20% $28,000
Closing costs 1% $1,400
Rehab 0% $0
Furnishing 0% $0
Cashflow
Total Income $1,450
Total Expenses $1,161
Mortgage P&I 49% $711
Property Taxes 2% $25
Home Insurance 3% $49
PManagement 10% $145
CapEx 5% $72
Vacancy 6% $87
Maintenance 5% $72
Other 0% $0
Google Maps with the subject property comparables is loading...
Projections